[EFORCE] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.63%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 22,971 22,926 22,919 22,563 22,183 22,047 22,473 1.47%
PBT 8,057 8,054 8,113 8,431 7,909 6,890 6,976 10.10%
Tax -1,700 -1,736 -1,789 -1,906 -1,642 -1,443 -1,581 4.97%
NP 6,357 6,318 6,324 6,525 6,267 5,447 5,395 11.59%
-
NP to SH 6,357 6,318 6,324 6,525 6,358 5,546 5,630 8.45%
-
Tax Rate 21.10% 21.55% 22.05% 22.61% 20.76% 20.94% 22.66% -
Total Cost 16,614 16,608 16,595 16,038 15,916 16,600 17,078 -1.82%
-
Net Worth 49,737 49,731 45,510 4,551 45,510 45,510 45,510 6.11%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 6,205 8,274 8,274 8,274 4,136 4,135 -
Div Payout % - 98.23% 130.85% 126.81% 130.15% 74.58% 73.45% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 49,737 49,731 45,510 4,551 45,510 45,510 45,510 6.11%
NOSH 414,481 414,431 413,731 413,731 413,731 206,865 206,865 59.13%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 27.67% 27.56% 27.59% 28.92% 28.25% 24.71% 24.01% -
ROE 12.78% 12.70% 13.90% 143.37% 13.97% 12.19% 12.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.54 5.53 5.54 54.54 5.36 10.66 10.86 -36.23%
EPS 1.53 1.52 1.53 15.77 1.54 2.68 2.72 -31.92%
DPS 0.00 1.50 2.00 20.00 2.00 2.00 2.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 0.22 0.22 -33.31%
Adjusted Per Share Value based on latest NOSH - 413,731
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.77 3.76 3.76 3.70 3.64 3.61 3.68 1.62%
EPS 1.04 1.04 1.04 1.07 1.04 0.91 0.92 8.54%
DPS 0.00 1.02 1.36 1.36 1.36 0.68 0.68 -
NAPS 0.0816 0.0815 0.0746 0.0075 0.0746 0.0746 0.0746 6.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.42 1.08 1.60 1.42 1.22 1.66 1.19 -
P/RPS 7.58 19.52 28.88 2.60 22.75 15.58 10.95 -21.79%
P/EPS 27.38 70.84 104.68 9.00 79.39 61.92 43.72 -26.86%
EY 3.65 1.41 0.96 11.11 1.26 1.62 2.29 36.56%
DY 0.00 1.39 1.25 14.08 1.64 1.20 1.68 -
P/NAPS 3.50 9.00 14.55 12.91 11.09 7.55 5.41 -25.25%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 31/05/18 28/02/18 28/11/17 25/08/17 19/05/17 24/02/17 -
Price 0.635 0.425 1.25 1.58 1.18 2.34 1.57 -
P/RPS 11.46 7.68 22.56 2.90 22.01 21.96 14.45 -14.35%
P/EPS 41.40 27.88 81.78 10.02 76.79 87.28 57.69 -19.89%
EY 2.42 3.59 1.22 9.98 1.30 1.15 1.73 25.15%
DY 0.00 3.52 1.60 12.66 1.69 0.85 1.27 -
P/NAPS 5.29 3.54 11.36 14.36 10.73 10.64 7.14 -18.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment